For saleSingle family
$150,000
25 20th Ave S
Saint Cloud MN 56301
2 beds, 2 baths, 960 sqft
25 20th Ave S is a 2 beds, 2 baths, 960 sqft single family home for sale at $150,000 in Saint Cloud MN 56301. At 20% down it rents for an estimated $1,200/mo and returns $129/mo a month at a 7.7% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,200/mo
- Monthly cash flow
- $129/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $141,500
Offer ≤ $141,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading